[LPI] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[LPI] LPI CAPITAL BHD
Announcement Date
07-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -40.02%
YoY- 130.05%
Quarter Report
Latest QR
Upcoming QR
LPI's Result
LPI's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 108,261 138,907 90,139 118,050 116,777 109,797 90,923 12.37%
PBT 21,576 33,653 24,098 24,637 41,529 13,296 36,276 -29.34%
Tax -6,376 -9,551 -6,609 -6,633 -11,511 -4,104 -10,016 -26.06%
NP 15,200 24,102 17,489 18,004 30,018 9,192 26,260 -30.61%
-
NP to SH 15,200 24,102 17,489 18,004 30,018 9,192 26,260 -30.61%
-
Tax Rate 29.55% 28.38% 27.43% 26.92% 27.72% 30.87% 27.61% -
Total Cost 93,061 114,805 72,650 100,046 86,759 100,605 64,663 27.55%
-
Net Worth 384,086 365,922 383,104 361,407 358,947 327,722 343,906 7.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 34,514 - 94,901 - 26,982 - 74,320 -40.11%
Div Payout % 227.07% - 542.64% - 89.89% - 283.02% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 384,086 365,922 383,104 361,407 358,947 327,722 343,906 7.66%
NOSH 138,056 138,120 135,573 135,470 134,912 134,582 123,867 7.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.04% 17.35% 19.40% 15.25% 25.71% 8.37% 28.88% -
ROE 3.96% 6.59% 4.57% 4.98% 8.36% 2.80% 7.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 78.42 100.57 66.49 87.14 86.56 81.58 73.40 4.52%
EPS 11.01 17.45 12.90 13.29 22.25 6.83 21.20 -35.46%
DPS 25.00 0.00 70.00 0.00 20.00 0.00 60.00 -44.30%
NAPS 2.7821 2.6493 2.8258 2.6678 2.6606 2.4351 2.7764 0.13%
Adjusted Per Share Value based on latest NOSH - 135,470
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 27.18 34.87 22.63 29.63 29.31 27.56 22.82 12.39%
EPS 3.82 6.05 4.39 4.52 7.53 2.31 6.59 -30.54%
DPS 8.66 0.00 23.82 0.00 6.77 0.00 18.66 -40.14%
NAPS 0.9641 0.9185 0.9616 0.9072 0.901 0.8226 0.8633 7.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 7.45 7.20 8.30 8.40 6.90 6.90 5.90 -
P/RPS 9.50 7.16 12.48 9.64 7.97 8.46 8.04 11.80%
P/EPS 67.67 41.26 64.34 63.21 31.01 101.02 27.83 81.11%
EY 1.48 2.42 1.55 1.58 3.22 0.99 3.59 -44.69%
DY 3.36 0.00 8.43 0.00 2.90 0.00 10.17 -52.30%
P/NAPS 2.68 2.72 2.94 3.15 2.59 2.83 2.13 16.59%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 06/07/06 06/04/06 06/01/06 07/10/05 06/07/05 28/04/05 14/01/05 -
Price 7.65 7.20 8.35 7.95 6.85 7.00 6.40 -
P/RPS 9.76 7.16 12.56 9.12 7.91 8.58 8.72 7.82%
P/EPS 69.48 41.26 64.73 59.82 30.79 102.49 30.19 74.57%
EY 1.44 2.42 1.54 1.67 3.25 0.98 3.31 -42.67%
DY 3.27 0.00 8.38 0.00 2.92 0.00 9.38 -50.56%
P/NAPS 2.75 2.72 2.95 2.98 2.57 2.87 2.31 12.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment